251332

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$76,655

Cash Investment

$86,782

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$309,120
Buyer's Premium
Purchase Closing Costs
$3,164
Loan Points
$6,492
Loan Closing Costs
$5,175
Total Acquisition Cost
$323,951
Initial Loan Funding
$247,296
Cash Required to Close
$76,655
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,655

Loan Terms
Initial Loan Funding
$247,296
Rehab Loan Funding
$77,300
Total Loan Commitment
$324,596
Points
$6,492
Loan Closing Costs
$5,175
Interest Carry
$16,365
Total Financing Cost
$28,032

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,164
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,164
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$1,360
Misc.
Total Loan Closing
$5,175

Residual
As Repaired Value (ARV)
$541,000
Sale Costs
%
$32,460
Property Taxes
%
$3,462
Property Insurance
%
$680
Interest Carry - Purchase Loan Funding
$12,983
Interest Carry - Rehab Loan Funding
$3,382
Net Exit Price
$488,033
Cash Investment
$76,655
Loan payoff
$324,596
Estimated Profit
$86,782
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.